investorscraft@gmail.com

Intrinsic ValueChina Railway Special Cargo Logistics Co., Ltd. (001213.SZ)

Previous Close$4.21
Intrinsic Value
Upside potential
Previous Close
$4.21

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Railway Special Cargo Logistics operates as a specialized railway logistics provider within China's state-controlled rail network, focusing on high-value and temperature-sensitive cargo segments. The company generates revenue through three distinct service lines: Commodity Automobile Logistics, transporting finished vehicles for automotive manufacturers; Cold Chain Logistics, handling perishable goods requiring refrigerated transport; and Bulk Cargo Logistics, moving oversized industrial equipment like transformers, generator components, and construction materials. This strategic segmentation allows the company to leverage specialized infrastructure and operational expertise rather than competing in general freight markets. As a subsidiary of China State Railway Group, the company benefits from preferential access to railway infrastructure and scheduling priority, creating significant barriers to entry for potential competitors. Its market position is further strengthened by China's ongoing infrastructure development and domestic consumption growth, which drive demand for reliable, large-scale logistics solutions for automotive distribution and temperature-controlled food supply chains. The company's headquarters in Beijing facilitates close coordination with regulatory bodies and major industrial clients, reinforcing its role as a critical logistics partner within national supply chains.

Revenue Profitability And Efficiency

The company reported revenue of CNY 11.27 billion for the period, demonstrating substantial scale within its specialized logistics niche. Net income reached CNY 666.9 million, translating to a net margin of approximately 5.9%, reflecting the capital-intensive nature of railway operations. Notably, operating cash flow was negative at CNY -66.5 million, while capital expenditures totaled CNY -438 million, indicating significant ongoing investment in specialized equipment and infrastructure maintenance to support service quality.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.15, reflecting the company's earnings capacity relative to its substantial share base. The negative operating cash flow position suggests temporary working capital pressures or timing differences in receivable collections, which may warrant monitoring despite the profitable bottom line. The company's ability to maintain positive net income while investing heavily in capital expenditures indicates disciplined cost management within its specialized operational framework.

Balance Sheet And Financial Health

Financial health appears robust with cash and equivalents of CNY 4.77 billion providing substantial liquidity. Total debt is minimal at approximately CNY 50.7 million, resulting in a conservative debt-to-equity profile. This strong balance sheet position supports the company's capacity to fund future growth initiatives and withstand industry cyclicality without relying heavily on external financing, a significant advantage in capital-intensive logistics operations.

Growth Trends And Dividend Policy

The company maintained a dividend distribution of CNY 0.061 per share, indicating a commitment to shareholder returns despite its growth investment phase. With 4.45 billion shares outstanding, the dividend represents a payout from current earnings while retaining capital for operational needs. The specialized nature of its services positions the company to benefit from China's evolving supply chain requirements, particularly in automotive logistics and cold chain segments where railway transport offers efficiency advantages.

Valuation And Market Expectations

Market capitalization stands at approximately CNY 18.8 billion, reflecting investor assessment of the company's strategic position within China's logistics infrastructure. The beta of 0.596 suggests lower volatility compared to the broader market, potentially indicating perceived stability as a state-affiliated essential service provider. Valuation metrics would need to be considered in context of the company's unique position within China's regulated railway ecosystem.

Strategic Advantages And Outlook

Primary strategic advantages include preferential access to China's railway network, specialized equipment infrastructure, and long-standing client relationships in key industrial sectors. The outlook remains tied to China's economic growth, infrastructure investment policies, and supply chain modernization initiatives. Regulatory support for railway transportation as an environmentally favorable mode provides tailwinds, though operational efficiency improvements will be crucial for enhancing cash flow generation alongside revenue growth.

Sources

Company filingsShenzhen Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount